[ESCERAM] QoQ Quarter Result on 31-May-2021 [#4]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
26-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
31-May-2021 [#4]
Profit Trend
QoQ- 71.37%
YoY- 5702.32%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Quarter Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 29,420 33,849 25,473 42,772 22,608 15,591 11,940 82.72%
PBT 13,122 15,269 10,408 18,266 9,984 4,012 3,202 156.74%
Tax -1,164 -1,134 -966 -3,756 -1,517 -1 0 -
NP 11,958 14,135 9,442 14,510 8,467 4,011 3,202 141.29%
-
NP to SH 11,958 14,135 9,442 14,510 8,467 4,011 3,202 141.29%
-
Tax Rate 8.87% 7.43% 9.28% 20.56% 15.19% 0.02% 0.00% -
Total Cost 17,462 19,714 16,031 28,262 14,141 11,580 8,738 58.85%
-
Net Worth 116,189 106,085 90,816 85,644 76,795 69,000 61,839 52.44%
Dividend
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div - - - 20,151 - - 2,132 -
Div Payout % - - - 138.88% - - 66.60% -
Equity
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 116,189 106,085 90,816 85,644 76,795 69,000 61,839 52.44%
NOSH 505,238 505,170 504,536 501,391 464,014 459,082 213,240 78.00%
Ratio Analysis
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin 40.65% 41.76% 37.07% 33.92% 37.45% 25.73% 26.82% -
ROE 10.29% 13.32% 10.40% 16.94% 11.03% 5.81% 5.18% -
Per Share
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 5.82 6.70 5.05 8.49 4.86 3.39 5.60 2.60%
EPS 2.37 2.80 1.87 2.88 1.82 0.87 1.50 35.76%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 1.00 -
NAPS 0.23 0.21 0.18 0.17 0.1651 0.15 0.29 -14.35%
Adjusted Per Share Value based on latest NOSH - 501,391
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 4.38 5.04 3.79 6.37 3.37 2.32 1.78 82.56%
EPS 1.78 2.11 1.41 2.16 1.26 0.60 0.48 140.15%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.32 -
NAPS 0.1731 0.158 0.1353 0.1276 0.1144 0.1028 0.0921 52.47%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 -
Price 0.335 0.435 0.485 0.60 0.825 0.50 1.11 -
P/RPS 5.75 6.49 9.61 7.07 16.97 14.75 19.82 -56.27%
P/EPS 14.15 15.55 25.92 20.83 45.32 57.34 73.92 -66.88%
EY 7.07 6.43 3.86 4.80 2.21 1.74 1.35 202.48%
DY 0.00 0.00 0.00 6.67 0.00 0.00 0.90 -
P/NAPS 1.46 2.07 2.69 3.53 5.00 3.33 3.83 -47.51%
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 25/04/22 21/01/22 18/10/21 26/07/21 12/03/21 18/12/20 15/10/20 -
Price 0.33 0.36 0.48 0.525 0.81 0.495 0.90 -
P/RPS 5.67 5.37 9.51 6.18 16.67 14.60 16.07 -50.16%
P/EPS 13.94 12.87 25.65 18.23 44.50 56.77 59.94 -62.28%
EY 7.17 7.77 3.90 5.49 2.25 1.76 1.67 164.86%
DY 0.00 0.00 0.00 7.62 0.00 0.00 1.11 -
P/NAPS 1.43 1.71 2.67 3.09 4.91 3.30 3.10 -40.38%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment